[PANTECH] QoQ Annualized Quarter Result on 29-Feb-2020 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
11-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2020
Quarter
29-Feb-2020 [#4]
Profit Trend
QoQ- -0.41%
YoY- -24.74%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
Revenue 466,684 433,946 322,652 602,472 602,543 611,422 586,110 -16.63%
PBT 26,172 17,792 -18,504 46,738 46,023 48,596 47,174 -37.53%
Tax -7,616 -7,452 -3,700 -10,882 -10,021 -10,432 -10,460 -22.38%
NP 18,556 10,340 -22,204 35,856 36,002 38,164 36,714 -42.01%
-
NP to SH 18,556 10,340 -22,204 35,856 36,002 38,164 36,714 -42.01%
-
Tax Rate 29.10% 41.88% - 23.28% 21.77% 21.47% 22.17% -
Total Cost 448,128 423,606 344,856 566,616 566,541 573,258 549,396 -15.01%
-
Net Worth 655,716 654,819 646,401 659,501 660,036 607,069 599,404 7.43%
Dividend
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
Div 12,915 11,905 8,915 14,164 14,175 14,989 14,985 -11.19%
Div Payout % 69.60% 115.14% 0.00% 39.50% 39.37% 39.28% 40.82% -
Equity
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
Net Worth 655,716 654,819 646,401 659,501 660,036 607,069 599,404 7.43%
NOSH 751,006 751,006 751,006 750,998 750,041 750,671 750,671 0.03%
Ratio Analysis
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
NP Margin 3.98% 2.38% -6.88% 5.95% 5.98% 6.24% 6.26% -
ROE 2.83% 1.58% -3.44% 5.44% 5.45% 6.29% 6.13% -
Per Share
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
RPS 62.63 58.32 43.43 80.39 80.33 81.58 78.23 -16.27%
EPS 2.49 1.38 -3.00 4.78 4.80 5.09 4.90 -41.76%
DPS 1.73 1.60 1.20 1.89 1.89 2.00 2.00 -10.93%
NAPS 0.88 0.88 0.87 0.88 0.88 0.81 0.80 7.90%
Adjusted Per Share Value based on latest NOSH - 750,998
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
RPS 54.59 50.76 37.74 70.47 70.48 71.52 68.56 -16.63%
EPS 2.17 1.21 -2.60 4.19 4.21 4.46 4.29 -41.97%
DPS 1.51 1.39 1.04 1.66 1.66 1.75 1.75 -11.11%
NAPS 0.767 0.766 0.7561 0.7714 0.7721 0.7101 0.7011 7.43%
Price Multiplier on Financial Quarter End Date
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
Date 30/11/20 28/08/20 29/05/20 28/02/20 28/02/20 29/11/19 30/08/19 -
Price 0.39 0.365 0.375 0.47 0.47 0.48 0.50 -
P/RPS 0.62 0.63 0.86 0.58 0.59 0.59 0.64 -2.50%
P/EPS 15.66 26.27 -12.55 9.82 9.79 9.43 10.20 40.83%
EY 6.39 3.81 -7.97 10.18 10.21 10.61 9.80 -28.93%
DY 4.44 4.38 3.20 4.02 4.02 4.17 4.00 8.69%
P/NAPS 0.44 0.41 0.43 0.53 0.53 0.59 0.63 -24.92%
Price Multiplier on Announcement Date
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
Date 21/01/21 20/10/20 23/07/20 11/06/20 - 15/01/20 23/10/19 -
Price 0.465 0.43 0.37 0.385 0.00 0.495 0.515 -
P/RPS 0.74 0.74 0.85 0.48 0.00 0.61 0.66 9.56%
P/EPS 18.67 30.94 -12.38 8.05 0.00 9.72 10.51 58.23%
EY 5.36 3.23 -8.08 12.43 0.00 10.29 9.51 -36.74%
DY 3.73 3.72 3.24 4.91 0.00 4.04 3.88 -3.09%
P/NAPS 0.53 0.49 0.43 0.44 0.00 0.61 0.64 -13.98%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment